Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $280k initial cash invested.
-11.55%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$7,678
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,678 income − $10,376 expenses = $2,698 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,486
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,678
Total Expenses
$10,376
Mortgage P&I
83%
$6,354
Property Taxes
13%
$964
Home Insurance
6%
$448
HOA
0%
$0
Property Management
12%
$921
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845